| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 715 | 713 | 747 | 748 | 679 | 667 | 695 | 654 | 629 | 668 | 751 | 705 | |
Growth YoY Revenue Growth YoY% | 6.8 | 4.7 | -2.3 | 1.3 | -5.0 | -6.4 | -7.0 | -12.5 | -7.5 | 0.2 | 8.1 | 7.7 |
| 624 | 626 | 627 | 649 | 592 | 584 | 583 | 555 | 547 | 599 | 627 | 597 | |
| 92 | 87 | 120 | 99 | 88 | 83 | 112 | 99 | 81 | 69 | 124 | 108 | |
OPM OPM% | 12.8 | 12.2 | 16.1 | 13.2 | 12.9 | 12.5 | 16.1 | 15.2 | 12.9 | 10.4 | 16.5 | 15.3 |
| 11 | 6 | 5 | 5 | 7 | 7 | 8 | 11 | 12 | 11 | 12 | 13 | |
Interest Expense Interest ExpenseCr | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 6 | 6 |
Depreciation DepreciationCr | 37 | 38 | 38 | 39 | 40 | 40 | 39 | 40 | 39 | 39 | 39 | 40 |
PBT PBTCr | 60 | 51 | 82 | 60 | 50 | 45 | 75 | 66 | 49 | 36 | 91 | 75 |
| 16 | 12 | 21 | 16 | 13 | 12 | 19 | 17 | 13 | 9 | 23 | 20 | |
| 44 | 39 | 61 | 44 | 37 | 33 | 56 | 49 | 36 | 27 | 68 | 55 | |
Growth YoY PAT Growth YoY% | 97.3 | 28.1 | -3.0 | -21.2 | -16.9 | -14.4 | -8.4 | 10.2 | -1.6 | -19.6 | 20.4 | 12.3 |
NPM NPM% | 6.2 | 5.4 | 8.2 | 5.9 | 5.4 | 5.0 | 8.1 | 7.5 | 5.8 | 4.0 | 9.0 | 7.8 |
| 1.8 | 1.6 | 2.5 | 1.8 | 1.5 | 1.3 | 2.3 | 2.0 | 1.5 | 1.1 | 2.7 | 2.2 |
| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 715 | 713 | 747 | 748 | 679 | 667 | 695 | 654 | 629 | 668 | 751 | 705 | |
Growth YoY Revenue Growth YoY% | 6.8 | 4.7 | -2.3 | 1.3 | -5.0 | -6.4 | -7.0 | -12.5 | -7.5 | 0.2 | 8.1 | 7.7 |
| 624 | 626 | 627 | 649 | 592 | 584 | 583 | 555 | 547 | 599 | 627 | 597 | |
| 92 | 87 | 120 | 99 | 88 | 83 | 112 | 99 | 81 | 69 | 124 | 108 | |
OPM OPM% | 12.8 | 12.2 | 16.1 | 13.2 | 12.9 | 12.5 | 16.1 | 15.2 | 12.9 | 10.4 | 16.5 | 15.3 |
| 11 | 6 | 5 | 5 | 7 | 7 | 8 | 11 | 12 | 11 | 12 | 13 | |
Interest Expense Interest ExpenseCr | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 6 | 6 |
Depreciation DepreciationCr | 37 | 38 | 38 | 39 | 40 | 40 | 39 | 40 | 39 | 39 | 39 | 40 |
PBT PBTCr | 60 | 51 | 82 | 60 | 50 | 45 | 75 | 66 | 49 | 36 | 91 | 75 |
| 16 | 12 | 21 | 16 | 13 | 12 | 19 | 17 | 13 | 9 | 23 | 20 | |
| 44 | 39 | 61 | 44 | 37 | 33 | 56 | 49 | 36 | 27 | 68 | 55 | |
Growth YoY PAT Growth YoY% | 97.3 | 28.1 | -3.0 | -21.2 | -16.9 | -14.4 | -8.4 | 10.2 | -1.6 | -19.6 | 20.4 | 12.3 |
NPM NPM% | 6.2 | 5.4 | 8.2 | 5.9 | 5.4 | 5.0 | 8.1 | 7.5 | 5.8 | 4.0 | 9.0 | 7.8 |
| 1.8 | 1.6 | 2.5 | 1.8 | 1.5 | 1.3 | 2.3 | 2.0 | 1.5 | 1.1 | 2.7 | 2.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,712 | 1,631 | 1,941 | 2,292 | 2,410 | 2,359 | 2,653 | 2,783 | 2,914 | 2,790 | 2,702 | 2,753 |
Growth Revenue Growth% | 15.6 | -4.7 | 19.0 | 18.1 | 5.2 | -2.1 | 12.5 | 4.9 | 4.7 | -4.3 | -3.1 | 2.1 |
| 1,472 | 1,400 | 1,639 | 1,968 | 2,002 | 1,864 | 2,238 | 2,447 | 2,507 | 2,408 | 2,328 | 2,370 | |
| 240 | 231 | 302 | 324 | 409 | 495 | 416 | 336 | 407 | 382 | 374 | 383 | |
OPM OPM% | 14.0 | 14.2 | 15.6 | 14.2 | 17.0 | 21.0 | 15.7 | 12.1 | 13.9 | 13.7 | 13.8 | 13.9 |
| 8 | 14 | 4 | 13 | 9 | 23 | 24 | 19 | 29 | 27 | 46 | 48 | |
Interest Expense Interest ExpenseCr | 23 | 15 | 9 | 7 | 17 | 17 | 15 | 19 | 19 | 21 | 22 | 22 |
Depreciation DepreciationCr | 47 | 51 | 54 | 62 | 109 | 110 | 114 | 125 | 147 | 158 | 157 | 158 |
PBT PBTCr | 178 | 178 | 244 | 268 | 292 | 391 | 311 | 210 | 269 | 230 | 241 | 251 |
| 57 | 58 | 83 | 93 | 65 | 100 | 78 | 56 | 69 | 60 | 62 | 65 | |
PAT PATCr | 120 | 120 | 161 | 175 | 226 | 292 | 233 | 154 | 200 | 170 | 179 | 185 |
Growth PAT Growth% | 16.7 | -0.3 | 34.3 | 8.9 | 29.0 | 28.9 | -20.2 | -33.6 | 29.8 | -15.0 | 5.3 | 6.0 |
NPM NPM% | 7.0 | 7.3 | 8.3 | 7.7 | 9.4 | 12.4 | 8.8 | 5.5 | 6.9 | 6.1 | 6.6 | 6.7 |
| 5.0 | 5.0 | 6.7 | 3.5 | 9.1 | 11.7 | 9.4 | 6.2 | 8.1 | 6.8 | 7.2 | 7.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,712 | 1,631 | 1,941 | 2,292 | 2,410 | 2,359 | 2,653 | 2,783 | 2,914 | 2,790 | 2,702 | 2,753 |
Growth Revenue Growth% | 15.6 | -4.7 | 19.0 | 18.1 | 5.2 | -2.1 | 12.5 | 4.9 | 4.7 | -4.3 | -3.1 | 2.1 |
| 1,472 | 1,400 | 1,639 | 1,968 | 2,002 | 1,864 | 2,238 | 2,447 | 2,507 | 2,408 | 2,328 | 2,370 | |
| 240 | 231 | 302 | 324 | 409 | 495 | 416 | 336 | 407 | 382 | 374 | 383 | |
OPM OPM% | 14.0 | 14.2 | 15.6 | 14.2 | 17.0 | 21.0 | 15.7 | 12.1 | 13.9 | 13.7 | 13.8 | 13.9 |
| 8 | 14 | 4 | 13 | 9 | 23 | 24 | 19 | 29 | 27 | 46 | 48 | |
Interest Expense Interest ExpenseCr | 23 | 15 | 9 | 7 | 17 | 17 | 15 | 19 | 19 | 21 | 22 | 22 |
Depreciation DepreciationCr | 47 | 51 | 54 | 62 | 109 | 110 | 114 | 125 | 147 | 158 | 157 | 158 |
PBT PBTCr | 178 | 178 | 244 | 268 | 292 | 391 | 311 | 210 | 269 | 230 | 241 | 251 |
| 57 | 58 | 83 | 93 | 65 | 100 | 78 | 56 | 69 | 60 | 62 | 65 | |
PAT PATCr | 120 | 120 | 161 | 175 | 226 | 292 | 233 | 154 | 200 | 170 | 179 | 185 |
Growth PAT Growth% | 16.7 | -0.3 | 34.3 | 8.9 | 29.0 | 28.9 | -20.2 | -33.6 | 29.8 | -15.0 | 5.3 | 6.0 |
NPM NPM% | 7.0 | 7.3 | 8.3 | 7.7 | 9.4 | 12.4 | 8.8 | 5.5 | 6.9 | 6.1 | 6.6 | 6.7 |
| 5.0 | 5.0 | 6.7 | 3.5 | 9.1 | 11.7 | 9.4 | 6.2 | 8.1 | 6.8 | 7.2 | 7.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 12 | 12 | 12 | 12 | 25 | 25 | 25 | 25 | 25 | 25 | 25 |
Reserves ReservesCr | 468 | 594 | 749 | 1,093 | 1,248 | 1,548 | 1,735 | 1,830 | 1,976 | 2,073 | 2,181 |
| 362 | 360 | 415 | 463 | 413 | 449 | 461 | 471 | 519 | 451 | 513 | |
| 156 | 104 | 74 | 43 | 155 | 154 | 161 | 169 | 193 | 214 | 230 | |
| 997 | 1,070 | 1,250 | 1,611 | 1,841 | 2,176 | 2,383 | 2,495 | 2,714 | 2,762 | 2,949 | |
| 419 | 447 | 562 | 727 | 791 | 1,080 | 1,187 | 1,194 | 1,246 | 1,235 | 1,194 | |
| 578 | 624 | 688 | 884 | 1,050 | 1,096 | 1,196 | 1,301 | 1,468 | 1,528 | 1,755 | |
| 997 | 1,070 | 1,250 | 1,611 | 1,841 | 2,176 | 2,383 | 2,495 | 2,714 | 2,762 | 2,949 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 12 | 12 | 12 | 12 | 25 | 25 | 25 | 25 | 25 | 25 | 25 |
Reserves ReservesCr | 468 | 594 | 749 | 1,093 | 1,248 | 1,548 | 1,735 | 1,830 | 1,976 | 2,073 | 2,181 |
| 362 | 360 | 415 | 463 | 413 | 449 | 461 | 471 | 519 | 451 | 513 | |
| 156 | 104 | 74 | 43 | 155 | 154 | 161 | 169 | 193 | 214 | 230 | |
| 997 | 1,070 | 1,250 | 1,611 | 1,841 | 2,176 | 2,383 | 2,495 | 2,714 | 2,762 | 2,949 | |
| 419 | 447 | 562 | 727 | 791 | 1,080 | 1,187 | 1,194 | 1,246 | 1,235 | 1,194 | |
| 578 | 624 | 688 | 884 | 1,050 | 1,096 | 1,196 | 1,301 | 1,468 | 1,528 | 1,755 | |
| 997 | 1,070 | 1,250 | 1,611 | 1,841 | 2,176 | 2,383 | 2,495 | 2,714 | 2,762 | 2,949 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 159 | 180 | 154 | 123 | 319 | 513 | 56 | 400 | 235 | 406 | 348 | |
| -130 | -89 | -108 | -57 | -116 | -453 | 15 | -258 | -99 | -262 | -207 | |
| -31 | -89 | -46 | -68 | -203 | -56 | -70 | -138 | -106 | -162 | -146 | |
Net Cash Flow Net Cash FlowCr | -2 | 1 | 0 | -2 | 1 | 4 | 1 | 3 | 30 | -18 | -5 |
Free Cash Flow Free Cash FlowCr | 160 | 90 | 46 | 32 | 203 | 391 | -81 | 224 | -10 | 292 | 213 |
CFO To PAT CFO To PAT% | 132.6 | 150.2 | 95.8 | 70.4 | 140.9 | 176.0 | 24.1 | 259.0 | 117.3 | 238.4 | 194.3 |
CFO To EBITDA CFO To EBITDA% | 66.5 | 78.0 | 51.1 | 38.1 | 78.0 | 103.6 | 13.5 | 119.2 | 57.8 | 106.3 | 93.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 159 | 180 | 154 | 123 | 319 | 513 | 56 | 400 | 235 | 406 | 348 | |
| -130 | -89 | -108 | -57 | -116 | -453 | 15 | -258 | -99 | -262 | -207 | |
| -31 | -89 | -46 | -68 | -203 | -56 | -70 | -138 | -106 | -162 | -146 | |
Net Cash Flow Net Cash FlowCr | -2 | 1 | 0 | -2 | 1 | 4 | 1 | 3 | 30 | -18 | -5 |
Free Cash Flow Free Cash FlowCr | 160 | 90 | 46 | 32 | 203 | 391 | -81 | 224 | -10 | 292 | 213 |
CFO To PAT CFO To PAT% | 132.6 | 150.2 | 95.8 | 70.4 | 140.9 | 176.0 | 24.1 | 259.0 | 117.3 | 238.4 | 194.3 |
CFO To EBITDA CFO To EBITDA% | 66.5 | 78.0 | 51.1 | 38.1 | 78.0 | 103.6 | 13.5 | 119.2 | 57.8 | 106.3 | 93.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 4,369 | 5,969 | 7,840 | 9,613 | 14,825 | 21,718 | 26,516 | 21,132 | 20,313 | 10,128 | 5,922 | 7,426 |
Price To Earnings Price To Earnings | 36.8 | 49.7 | 48.6 | 54.8 | 65.5 | 74.5 | 113.9 | 136.7 | 101.4 | 59.5 | 33.0 | 40.0 |
Price To Sales Price To Sales | 2.5 | 3.7 | 4.0 | 4.2 | 6.2 | 9.2 | 10.0 | 7.6 | 7.0 | 3.6 | 2.2 | 2.7 |
Price To Book Price To Book | 9.1 | 9.8 | 10.3 | 8.7 | 11.7 | 13.8 | 15.1 | 11.4 | 10.2 | 4.8 | 2.7 | 3.4 |
EV To EBITDA EV To EBITDA | 19.1 | 26.4 | 26.4 | 29.9 | 36.6 | 44.1 | 64.2 | 63.2 | 50.2 | 27.0 | 16.4 | 19.6 |
GPM GPM% | 45.6 | 42.6 | 42.1 | 39.1 | 41.4 | 44.2 | 39.1 | 36.5 | 40.9 | 41.3 | 41.6 | 41.6 |
OPM OPM% | 14.0 | 14.2 | 15.6 | 14.2 | 17.0 | 21.0 | 15.7 | 12.1 | 13.9 | 13.7 | 13.8 | 13.9 |
NPM NPM% | 7.0 | 7.3 | 8.3 | 7.7 | 9.4 | 12.4 | 8.8 | 5.5 | 6.9 | 6.1 | 6.6 | 6.7 |
ROCE ROCE% | 29.4 | 26.1 | 28.4 | 23.1 | 21.9 | 23.8 | 16.9 | 11.3 | 13.1 | 10.8 | 10.8 | 10.8 |
ROE ROE% | 25.1 | 19.8 | 21.2 | 15.9 | 17.8 | 18.5 | 13.2 | 8.3 | 10.0 | 8.1 | 8.1 | 8.1 |
ROA ROA% | 12.1 | 11.2 | 12.9 | 10.9 | 12.3 | 13.4 | 9.8 | 6.2 | 7.4 | 6.2 | 6.1 | 6.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 4,369 | 5,969 | 7,840 | 9,613 | 14,825 | 21,718 | 26,516 | 21,132 | 20,313 | 10,128 | 5,922 | 7,426 |
Price To Earnings Price To Earnings | 36.8 | 49.7 | 48.6 | 54.8 | 65.5 | 74.5 | 113.9 | 136.7 | 101.4 | 59.5 | 33.0 | 40.0 |
Price To Sales Price To Sales | 2.5 | 3.7 | 4.0 | 4.2 | 6.2 | 9.2 | 10.0 | 7.6 | 7.0 | 3.6 | 2.2 | 2.7 |
Price To Book Price To Book | 9.1 | 9.8 | 10.3 | 8.7 | 11.7 | 13.8 | 15.1 | 11.4 | 10.2 | 4.8 | 2.7 | 3.4 |
EV To EBITDA EV To EBITDA | 19.1 | 26.4 | 26.4 | 29.9 | 36.6 | 44.1 | 64.2 | 63.2 | 50.2 | 27.0 | 16.4 | 19.6 |
GPM GPM% | 45.6 | 42.6 | 42.1 | 39.1 | 41.4 | 44.2 | 39.1 | 36.5 | 40.9 | 41.3 | 41.6 | 41.6 |
OPM OPM% | 14.0 | 14.2 | 15.6 | 14.2 | 17.0 | 21.0 | 15.7 | 12.1 | 13.9 | 13.7 | 13.8 | 13.9 |
NPM NPM% | 7.0 | 7.3 | 8.3 | 7.7 | 9.4 | 12.4 | 8.8 | 5.5 | 6.9 | 6.1 | 6.6 | 6.7 |
ROCE ROCE% | 29.4 | 26.1 | 28.4 | 23.1 | 21.9 | 23.8 | 16.9 | 11.3 | 13.1 | 10.8 | 10.8 | 10.8 |
ROE ROE% | 25.1 | 19.8 | 21.2 | 15.9 | 17.8 | 18.5 | 13.2 | 8.3 | 10.0 | 8.1 | 8.1 | 8.1 |
ROA ROA% | 12.1 | 11.2 | 12.9 | 10.9 | 12.3 | 13.4 | 9.8 | 6.2 | 7.4 | 6.2 | 6.1 | 6.1 |
Documents — Relaxo Footwears Ltd
Concall Transcript Summaries — Relaxo Footwears Ltd